17.22
Revenue¥B
23.67
24.10
24.78
25.74
26.24
27.12
28.29
29.06
29.74
30.63
17.79
3.14%
2.88%
11
14.09
Revenue growth%
16.23
14.76
17.50
15.81
16.14
14.02
12.39
14.21
15.15
13.86
28.33
14.02
14.95
86
10.10
Gross margin%
24.56
26.69
29.37
30.86
27.88
28.33
29.71
29.54
32.20
31.93
11.61
29.71
29.46
38
13.02
Operating margin%
20.07
19.88
16.95
18.15
16.47
13.56
11.76
12.39
10.77
10.25
3.28
11.76
15.02
51
15.66
Net margin%
12.93
10.37
10.82
9.54
11.44
10.56
10.84
12.47
12.78
10.47
24.68
10.84
10.83
84
25.97
P/E ratio (avg)x
18.25
17.43
19.27
17.85
16.51
14.31
13.03
12.95
13.42
14.21
22.80
13.42
15.41
31
14.03
EV/EBITx
6.805
6.176
6.855
7.260
6.864
7.155
7.974
8.702
8.640
8.771
10.54
8.640
7.208
79
12.58
FCF yield (avg)%
14.30
13.26
12.19
9.93
7.93
7.52
8.35
10.63
11.92
11.36
14.56
10.63
11.00
68
11.30
FCF margin%
15.95
18.09
15.45
17.48
19.25
17.13
15.82
15.97
13.93
16.55
28.61
15.97
16.26
14
0.333
FCF / Net incomex
0.607
0.707
0.797
0.860
0.889
0.970
0.976
1.040
1.106
1.102
1.225
1.040
0.930
38
26.31
ROIC%
15.71
14.22
14.15
11.67
14.53
15.32
15.29
12.54
9.99
12.27
14.07
12.54
14.18
16
4.38
Return on equity%
21.44
21.96
19.32
19.86
21.96
24.26
24.30
21.94
21.62
20.98
24.39
21.94
21.78
31
19.89
Return on assets%
5.77
3.77
3.61
4.03
6.81
9.30
11.62
14.31
16.57
14.76
24.21
14.31
8.05
34
3,738
EPS¥
10,989
11,260
10,133
11,365
12,739
14,372
14,870
13,864
14,361
13,633
4,172
1.37%
2.33%
—
23.08
EPS growth%
12.37
10.55
9.48
12.08
12.32
10.84
9.35
10.77
7.80
5.81
23.24
9.35
10.66
18
3,401
Bookvalue per sh¥
5,592
5,733
6,034
5,244
5,023
5,078
4,805
5,006
4,272
3,994
11,821
(4.48%)
(4.03%)
—
3,506
FCF per share¥
7,243
8,310
9,034
9,726
9,626
10,808
10,503
11,672
11,144
12,808
4,369
5.88%
5.97%
—
7,417
Dividend per sh¥
7,983
8,003
8,727
8,663
9,211
10,960
11,639
12,630
14,391
15,122
3,136
10.42%
6.55%
—
2.37
Div yield (avg)%
24.63
21.72
18.72
16.88
16.16
13.36
15.66
17.49
17.41
16.26
29.12
16.26
17.15
32
9.25
Payout ratio%
10.46
8.25
6.55
8.24
7.40
10.11
11.01
11.46
11.80
12.73
23.86
11.46
10.29
84
1.800
Shares (diluted)M
2.074
2.004
2.125
2.388
2.672
2.904
3.064
3.317
3.189
3.195
1.866
3.64%
4.66%
53
29.78
Buyback yield%
21.82
24.23
26.79
29.55
30.27
32.48
35.19
34.94
36.18
36.52
16.08
35.19
31.38
72
1.288
D/E ratiox
1.334
1.313
1.368
1.361
1.352
1.348
1.326
1.458
1.411
1.417
1.314
1.411
1.357
23
9.052
Enterprise value¥B
14.44
15.47
16.58
19.62
23.61
23.42
26.35
29.94
35.01
40.77
29.74
11.55%
11.70%
5
20.92
LT debt¥B
3.516
3.426
3.575
3.865
3.474
3.226
3.527
3.671
3.278
3.285
29.36
(1.12%)
(0.69%)
34
Revenue
¥30.63B
2.88%
1.00×
Cost of revenue
¥16.71B
2.56%
0.97×
Operating expenses
¥6.335B
3.22%
1.03×
Property and equipment
15.39%